Home › 165 & 169 Grant Street, Fall River MA 02721 › Analyze

Property Analyzer

165 & 169 Grant Street, Fall River MA 02721 — $1,268,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$35,287/yr
Cap rate2.8%
GRM14.1
Loan amount$951,000
Mortgage (P&I)$6,327/mo
Annual cash flow$-40,637
Cash-on-cash return-12.8%
DSCR0.46

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing